[JKGLAND] YoY Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
25-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 74.19%
YoY- -46.67%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 42,480 27,231 24,775 25,935 38,583 30,262 24,909 9.29%
PBT 15,485 10,433 6,611 7,750 14,103 17,839 8,089 11.41%
Tax -3,874 -2,716 -1,862 -2,046 -3,435 -4,558 -2,251 9.46%
NP 11,611 7,717 4,749 5,704 10,668 13,281 5,838 12.13%
-
NP to SH 11,182 7,410 4,532 5,506 10,325 12,997 5,626 12.11%
-
Tax Rate 25.02% 26.03% 28.17% 26.40% 24.36% 25.55% 27.83% -
Total Cost 30,869 19,514 20,026 20,231 27,915 16,981 19,071 8.34%
-
Net Worth 205,383 196,591 181,279 173,476 167,022 167,212 75,822 18.04%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 205,383 196,591 181,279 173,476 167,022 167,212 75,822 18.04%
NOSH 760,680 756,122 755,333 754,246 759,191 760,058 75,822 46.80%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 27.33% 28.34% 19.17% 21.99% 27.65% 43.89% 23.44% -
ROE 5.44% 3.77% 2.50% 3.17% 6.18% 7.77% 7.42% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 5.58 3.60 3.28 3.44 5.08 3.98 32.85 -25.56%
EPS 1.47 0.98 0.60 0.73 1.36 1.71 0.74 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.24 0.23 0.22 0.22 1.00 -19.58%
Adjusted Per Share Value based on latest NOSH - 756,451
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 1.88 1.20 1.10 1.15 1.71 1.34 1.10 9.33%
EPS 0.49 0.33 0.20 0.24 0.46 0.57 0.25 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.087 0.0802 0.0767 0.0739 0.074 0.0335 18.06%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.19 0.19 0.17 0.17 0.14 0.41 0.17 -
P/RPS 3.40 5.28 5.18 4.94 2.75 10.30 0.52 36.70%
P/EPS 12.93 19.39 28.33 23.29 10.29 23.98 2.29 33.40%
EY 7.74 5.16 3.53 4.29 9.71 4.17 43.65 -25.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.71 0.74 0.64 1.86 0.17 26.57%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 27/09/10 25/09/09 24/09/08 24/09/07 27/09/06 -
Price 0.19 0.16 0.16 0.15 0.12 0.27 0.16 -
P/RPS 3.40 4.44 4.88 4.36 2.36 6.78 0.49 38.06%
P/EPS 12.93 16.33 26.67 20.55 8.82 15.79 2.16 34.71%
EY 7.74 6.13 3.75 4.87 11.33 6.33 46.38 -25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.67 0.65 0.55 1.23 0.16 27.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment